Balance Sheet

132.7B

Assets

122.8B

Liabilities

9.9B

Equity

Current Assets	92.9B
Cash & Short-Term Investments	10.3B
Receivables	11.5B
Other Current Assets	71B
Non-Current Assets	39.8B
Long-Term Investments	19.7B
PP&E	573m
Intangibles	160.2m
Other Non-Current Assets	19.4B

Current Liabilities	70.3B
Accounts Payable	35.2B
Short-Term Debt	205.9m
Other Current Liabilities	34.9B
Non-Current Liabilities	52.5B
Long-Term Debt	26.7B
Other Non-Current Liabilities	25.8B

Currency: CNY

	Dec-2013	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022
Assets
Cash & Cash Equivalents	6 618	4 184	3 697	5 811	5 101	6 866	8 958	9 719	14 423	12 344
Cash	6 618	4 184	3 697	5 811	5 101	6 866	8 958	9 719	14 423	12 344
Short-Term Investments	0	0	0	116	83	0	0	0	0	0
Total Receivables	1 330	1 981	3 827	5 795	13 584	7 742	15 735	26 156	19 627	17 024
Accounts Receivables	20	6	3	2	6	2	20	106	25	27
Other Receivables	1 310	1 976	3 824	5 793	13 579	7 740	15 715	26 050	19 602	16 997
Inventory	15 188	25 659	29 323	32 036	33 294	41 163	47 058	50 168	74 620	63 332
Other Current Assets	3 560	1 181	1 014	2 117	1 801	1 705	2 034	3 783	4 701	4 681
Total Current Assets	26 696	33 006	37 861	45 875	53 863	57 477	73 785	89 825	113 372	97 381
PP&E Net	31	37	36	62	137	223	322	476	312	322
PP&E Gross	31	37	36	62	137	223	322	476	312	322
Accumulated Depreciation	11	14	19	21	29	45	65	91	123	161
Goodwill	160	160	160	160	160	160	160	160	160	160
Note Receivable	889	0	0	746	0	5 608	3 201	4 583	5 465	13 052
Long-Term Investments	22	23	267	1 103	2 986	7 061	9 931	15 027	18 527	19 017
Other Long-Term Assets	362	374	539	501	671	741	1 023	954	891	936
Other Assets	160	160	160	160	160	160	160	160	160	160
Total Assets	28 161 N/A	33 600 +19%	38 864 +16%	48 446 +25%	57 817 +19%	71 271 +23%	88 422 +24%	111 026 +26%	138 728 +25%	130 868 -6%
Liabilities
Accounts Payable	1 674	1 950	2 392	2 399	4 563	4 295	7 982	5 339	12 106	7 428
Accrued Liabilities	0	0	0	28	305	255	1 923	2 443	2 885	2 857
Short-Term Debt	0	0	0	0	1 692	0	0	0	0	0
Current Portion of Long-Term Debt	2 000	1 745	2 923	9 015	9 084	5 793	5 147	11 580	8 123	2 068
Other Current Liabilities	7 885	11 107	12 857	14 608	15 691	24 095	27 073	51 503	52 483	51 588
Total Current Liabilities	11 559	14 802	18 172	26 051	31 334	34 438	42 125	70 865	75 597	63 940
Long-Term Debt	5 043	7 838	8 874	8 069	4 458	12 856	17 092	8 356	28 843	33 724
Deferred Income Tax	103	36	60	145	254	180	376	538	438	478
Minority Interest	6 239	6 333	6 507	8 115	14 357	15 679	19 324	21 766	24 112	22 863
Other Liabilities	0	0	73	73	0	0	0	0	0	0
Total Liabilities	22 944 N/A	29 008 +26%	33 686 +16%	42 453 +26%	50 403 +19%	63 153 +25%	78 916 +25%	101 525 +29%	128 989 +27%	121 005 -6%
Equity
Common Stock	39	39	39	39	39	39	39	39	39	39
Retained Earnings	1 052	1 631	1 445	629	1 012	2 521	4 239	4 904	5 465	5 795
Additional Paid In Capital	6 228	6 181	6 142	6 122	5 926	5 525	5 179	4 554	4 268	4 015
Other Equity	3	3	442	462	438	34	48	4	33	14
Total Equity	5 217 N/A	4 592 -12%	5 178 +13%	5 993 +16%	7 415 +24%	8 118 +9%	9 506 +17%	9 501 0%	9 738 +3%	9 863 +1%
Total Liabilities & Equity	28 161 N/A	33 600 +19%	38 864 +16%	48 446 +25%	57 817 +19%	71 271 +23%	88 422 +24%	111 026 +26%	138 728 +25%	130 868 -6%
Shares Outstanding
Common Shares Outstanding	4 905	4 905	4 905	4 905	4 905	4 905	4 905	4 905	4 905	4 905

Income Statement Balance Sheet Cash Flow Statement

China Merchants Land Ltd
HKEX:978

Balance Sheet

Balance Sheet Decomposition
China Merchants Land Ltd

Balance Sheet
China Merchants Land Ltd

See Also

Company

Help

Tools

Stocks

China Merchants Land Ltd HKEX:978

Balance Sheet

Balance Sheet Decomposition China Merchants Land Ltd

Balance Sheet China Merchants Land Ltd

See Also

Company

Help

Tools

Stocks

China Merchants Land Ltd
HKEX:978

Balance Sheet Decomposition
China Merchants Land Ltd

Balance Sheet
China Merchants Land Ltd